Ron Hiram | Aug 26, 2012 02:23AM ET
On August 7, 2012, Regency Energy Partners LP (RGP) reported results of operations for 2Q 2012. Revenues, operating income, net income and earnings before interest, depreciation & amortization and income tax expenses (EBITDA) were as follows:
Segment margin performance of the first 4 segments in 2Q12 vs. 2Q11 and in 1H12 (first half of 2012) vs. 1H11 is summarized below:
The Joint Ventures segment includes: (1) a 49.99% general partner interest in RIGS Haynesville Partnership Co.,(“HPC”), which owns a 450 mile intrastate pipeline that delivers natural gas from northwest Louisiana to downstream pipelines and markets; (2) a 50% membership interest in Midcontinent Express Pipeline LLC (“MEP”), which owns an interstate natural gas pipeline with approximately 500 miles stretching from southeast Oklahoma through northeast Texas, northern Louisiana and central Mississippi to an interconnect with the Transcontinental Gas Pipe Line system in Butler, Alabama; and (3) a 30% membership interest in Lone Star, an entity owning a diverse set of midstream energy assets including NGL pipelines, storage, fractionation and processing facilities located in the states of Texas, Mississippi and Louisiana. Income from these unconsolidated affiliates in 2Q12 vs. 2Q11 and in 1H12 vs. 1H11 is summarized below:
Given quarterly fluctuations in revenues, working capital needs and other items, it makes sense to review trailing 12 months (“TTM”) numbers rather than quarterly numbers for the purpose of analyzing changes in reported and sustainable distributable cash flows.
RGP’s definition of Distributable Cash Flow (“DCF”) and a comparison to definitions used by other master limited partnerships (“MLPs”) are described in an article titled here . Applying the method described there to RGP’s results through 1Q 2012 generates the comparison outlined in the table below:
Under RGP’s definition, reported DCF always excludes working capital changes, whether positive or negative. In contrast, as detailed in my prior articles, I generally do not include working capital generated in the definition of sustainable DCF but I do deduct working capital invested (this accounts for $24 million of the variance between reported and sustainable DCF in 2Q12). Despite appearing to be inconsistent, this makes sense because in order to meet my definition of sustainability the master limited partnerships should, on the one hand, generate enough capital to cover normal working capital needs. On the other hand, cash generated from working capital is not a sustainable source and I therefore ignore it. Over reasonably lengthy measurement periods, working capital generated tends to be offset by needs to invest in working capital. I therefore do not add working capital consumed to net cash provided by operating activities in deriving sustainable DCF. Similarly, I also do not add back into DCF items I do not regard as sustainable, such as proceeds from asset sales.
The largest variance between reported and sustainable DCF related to RGP’s substantial, but non-controlling, stakes in the entities within its Joint Ventures segment. Pursuant to Generally Accepted Accounting Principles (GAAP), the Partnership records its share of the net income in these other pipelines as income from unconsolidated affiliates in accordance with the equity method of accounting. However, for purposes of calculating DCF, RGP treats these as if they were fully consolidated by deducting its share of net income, adding its share of the earnings before interest, taxes, depreciation & amortization (EBITDA), and further adjusting to take into account its share of interest expense and maintenance capital expenditures.
On the one hand, I can accept classifying RGP’s share of cash flows generated from these entities in the sustainable category despite the fact that RGP does not control them (i.e., cannot determine what to do with the cash they generate). This is because they are similar in every other respect to RGP’s other pipeline assets and because RGP and/or Energy Transfer Equity, L.P. (ETE), RGP’s general partner, do exercise a significant degree of influence over them. On the other hand, RGP’s share of cash flows generated from these entities (which accounts for the bulk of the $76 million and the $42 million in the “Other” line item) does not, as of the date of the report, appear on RGP’s balance sheet and does not increase RGP’s end-of-period cash balance.
Coverage ratios, with and without this line item, are as indicated in the table below:
I find it helpful to look at a simplified cash flow statement by netting certain items (e.g., acquisitions against dispositions) and by separating cash generation from cash consumption. Here is what I see for RGP:
Simplified Sources and Uses of Funds
Growth capital expenditures in 2012, including capital contributions to RGP’s unconsolidated affiliates (i.e., the non-controlling, stakes in other pipelines), are expected to total ~$800 million, of which ~ $373 million was expended in 1H 2012. With long term debt at ~4.4x EBITDA for the TTM ending 6/30/12 and over $400 million of growth capital expenditures required in 2H 2012, I would not be surprised to see additional equity issuances in 2012. The projects being financed will begin to impact RGP’s results only in 2013-2014.
Energy Transfer Equity, L.P. (ETE), RGP’s general partner, is entitled, via its incentive distribution rights (“IDRs”), to 48% of any increase in RGP’s current distributions. RGP is at a significant disadvantage in terms of cost of capital compared to MLPs who are at a lower threshold or have eliminated IDRs altogether. Roughly speaking, an incremental project must generate ~15.4% cash return of which ~7.4% (48%) would be distributed to ETE and ~8% to the limited partners.
As of 8/24/12, RGP’s current yield of 8% is higher than of most of the other MLPs I cover. For example, 4.60% for Magellan Midstream Partners (MMP); 4.82% for Enterprise Products Partners L.P. (EPD); 4.93% for Plains All American Pipeline (PAA); 6.02% for Kinder Morgan Energy Partners (KMP); 6.20% for El Paso Pipeline Partners (EPB); 6.22% for Williams Partners (WPZ); 6.41% for Targa Resources Partners (NGLS); and 7.92% for Boardwalk Pipeline Partners (BWP). RGP’s yield is lower than the 8.52% offered by Buckeye Partner (BPL) and the 8.48% by its affiliate, Energy Transfer Partners (ETP).
In light of the low coverage ratio, the relatively high leverage and my discomfort with the structural complexity surrounding ETE and ETP, I would stay on the sidelines despite the attractive yield.
Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers.